Valuation Harmonic Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-10-30 EDT			5-day change	1st Jan Change
10.23 ^USD	-5.28%		+1.79%	+3.44%

10-27	Robinhood CEO's AI startup Harmonic expands into software, chip design verification	RE
10-12	Harmonic Inc. cOS Broadband Platform To Deliver Multi-Gigabit Speeds For Cablenet Communication Systems plc In Cyprus	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,206	1,381	1,463	1,542	1,110	1,116	-	-
Change	-	14.51%	5.92%	5.38%	-28%	0.52%	-	-
Enterprise Value (EV) ¹	1,206	1,381	1,463	1,542	1,110	954.8	859.5	1,116
Change	-	14.51%	5.92%	5.38%	-28%	-13.98%	-9.98%	29.81%
P/E	98x	52.4x	18.1x	40.1x	-26x	20.6x	17.2x	15.9x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	-0.7x	0x	-0x	0.9x	1.83x
Capitalization / Revenue	2.38x	2.21x	2.41x	2.27x	3.08x	2.16x	1.95x	1.96x
EV / Revenue	2.38x	2.21x	2.41x	2.27x	3.08x	1.85x	1.5x	1.96x
EV / EBITDA	21.1x	16x	21.6x	11.4x	23.5x	8.72x	6.61x	-
EV / EBIT	27.4x	18.5x	26.2x	12.7x	28.7x	8.88x	6.94x	8.64x
EV / FCF	43x	-	-	-	11.5x	23.1x	8.12x	-
FCF Yield	2.32%	-	-	-	8.73%	4.33%	12.3%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.12	0.25	0.72	0.33	-0.38	0.4967	0.5933	0.645
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	507.1	625	607.9	678.7	360.5	516.6	572	568.3
EBITDA ¹	57.29	86.54	67.75	135.4	47.29	109.4	130	-
EBIT ¹	44.06	74.6	55.83	121.1	38.67	107.5	123.8	129.2
Net income ¹	13.25	28.18	83.99	39.22	-43.31	54.9	66.17	75.25
Net Debt ¹	-	-	-	-	-	-160.9	-256.2	-
Reference price ²	11.76	13.10	13.04	13.23	9.89	10.23	10.23	10.23
Nbr of stocks (in thousands)	102,568	105,436	112,190	116,528	112,233	109,066	-	-
Announcement Date	1/31/22	1/30/23	1/29/24	2/10/25	2/19/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HARMONIC INC.	20.6x	1.85x	8.72x	-	1.12B
CISCO SYSTEMS, INC.	25.46x	5.7x	14.76x	1.63%	411B
ARISTA NETWORKS, INC.	44.26x	15.58x	31.23x	-.--%	213B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	15.43x	0.59x	10.48x	3.03%	134B
ZHONGJI INNOLIGHT CO., LTD.	18.31x	5.86x	13.69x	0.78%	97.36B
LUMENTUM HOLDINGS INC.	39.35x	11.65x	25.98x	-.--%	76.15B
MOTOROLA SOLUTIONS, INC.	35.57x	6.88x	19.95x	0.98%	81.35B
GARMIN LTD.	26.33x	6.23x	19.69x	1.51%	52.54B
NOKIA OYJ	42.62x	1.97x	12.41x	1.95%	48.94B
CIENA CORPORATION	55.3x	7.16x	31.68x	-.--%	45.48B
Average	32.32x	6.35x	18.86x	1.1%	116.15B
Weighted average by Cap.	30.69x	7.33x	19.08x	1.21%